2609 Willow Brook DrPanama CityFL32404
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Panama City at 2609 Willow Brook Dr, Panama City, FL, 32404 uses $89,174 cash to close to unlock $9,462/yr annual cash flow and $788/mo monthly cash flow. Total monthly income runs $2,574/mo, and a $1,317/mo payment keeps the spread at $788/mo. Purchase price stands at $269,000, and rental yield measures 11.48% with $2,574/mo rent. Return on cash invested shows 30.52% in year one, and 5% annual appreciation builds toward $74,320 over five years. Five-year ROI reaches 160.35% and total cumulative return in cash records $142,991. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,574/mo property income covering a $1,317/mo payment rather than investor’s personal income.
Single Family
Built in 2005
7,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32404, Panama City, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,682 (100%) |
| Owner Occupied HU | 12,006 (61.0%) |
| Renter Occupied HU | 4,464 (22.7%) |
| Vacant Housing Units | 3,212 (16.3%) |
| Median Home Value | $327,530 |
| Average Home Value | $375,161 |
Housing Distribution
Address Breakdown
Residential
19,181
Single Family
18,746
Multi-Family
435
Businesses
569
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mario Gobel • RE/MAX SELECT Partners
Mls Name: CPAR
Mls ID: #778907